Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $98,550 initial cash invested.
-9.9%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$4,297
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,297
Total Expenses
$5,110
Mortgage P&I
40%
$1,736
Property Taxes
24%
$1,013
Home Insurance
3%
$124
HOA
4%
$174
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweet Xscape | $3,658 | $211 | 4 | 3 | 3 mi |
Waterfront Retreat Getaway Gameroom FirepitFishing | $5,704 | $329 | 4 | 2.5 | 3.17 mi |
Cozy Beachcity home*4Brs*pool*12 Beds*Mini Golf | $5,132 | $296 | 4 | 2 | 2.87 mi |
Charming Bayou Breeze Cottage | $4,282 | $247 | 4 | 2 | 2.94 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality